Unlock all features! Tap here to upgrade
43867 Trabuco Court, Coarsegold, CA 93614
4 beds • 4 baths • 2800 sqft • 2 units
$397,800
View on ZillowThis property looks like a bad Airbnb investment with a projected -15.96% first-year return on $108k initial cash invested.
-15.96%
Cash On Cash
1.99%
Cap Rate
0.33
DSCR
$2,094
Rent
-$1,430
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,094 income − $3,524 expenses = $1,430 out of pocket
Investment Breakdown
|
Purchase Price
$398k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$79,560
Closing costs
1%
$3,978
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$2,094
Total Expenses
$3,524
Mortgage P&I
96%
$2,005
Property Taxes
18%
$373
Home Insurance
7%
$140
HOA
0%
$0
Property Management
15%
$314
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$524
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Mama Bear | Boho Escape w/ Mtn Views | $1,626 | $198 | 2 | 2 | 0.82 mi |
Yosemite Hilltop Retreat | Pets Welcome! | $1,330 | $162 | 2 | 2 | 0.79 mi |
Yosemite Boho Bungalow | Pet Friendly + Mtn Views! | $2,127 | $259 | 2 | 2 | 0.82 mi |
Yosemite Valley riverside detached villa | $1,273 | $155 | 2 | 2 | 1.98 mi |
104 W Rancho Del Cerro | $2,500 | $250 | 4 | 2 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality